Xponential Fitness Balance Sheet (2020-2026) | XPOF

1Y3Y5Y7Y10YAll
Download Data
Balance Sheet Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025 Mar2026
Assets
Current Assets
Cash & Equivalents (Quarter)
20.20M25.54M21.32M15.75M29.27M30.89M37.37M28.14M40.19M51.88M37.09M27.22M26.02M37.77M32.74M42.57M38.68M41.46M45.86M21.47M
Cash & Current Investments (Quarter)
20.20M25.54M21.32M15.75M29.27M30.89M37.37M28.14M40.19M51.88M37.09M27.22M26.02M37.77M32.74M42.57M38.68M41.46M45.86M21.47M
Receivables - Net (Quarter)
7.89M7.00M11.70M15.87M19.68M19.38M25.55M22.41M27.02M27.71M31.61M29.55M25.88M28.86M36.70M18.64M18.45M20.84M
Receivables - Other (Quarter)
0.14M0.21M0.03M0.32M0.32M0.01M0.00M0.00M0.00M9.75M14.75M10.00M5.00M5.00M
Receivables (Quarter)
8.03M7.21M11.73M16.18M20.00M19.38M25.56M22.41M27.02M27.71M31.61M29.55M25.88M38.61M51.45M28.64M23.45M25.84M
Inventory (Quarter)
5.28M5.09M6.93M9.22M14.29M13.74M10.86M12.96M11.95M16.34M15.59M15.27M13.27M10.61M10.02M8.32M7.39M5.66M2.22M2.50M
Current Deferred Tax Assets (Quarter)
3.39M3.81M3.71M4.07M3.76M3.57M4.13M4.08M4.26M6.51M6.89M7.33M8.07M9.02M4.60M5.26M4.81M4.57M3.67M3.91M
Prepaid Assets (Quarter)
8.70M10.48M5.27M7.39M5.91M10.80M6.29M9.92M11.67M13.53M5.59M5.66M2.31M8.34M10.68M14.73M14.82M23.47M24.15M8.80M
Current Assets (Quarter)
46.91M53.75M51.23M54.82M76.29M80.31M85.73M79.01M96.58M117.08M96.98M87.79M85.72M95.58M84.15M100.11M102.69M99.22M94.65M74.99M
Non-Current Assets
Property, Plant & Equipment (Net) (Quarter)
12.59M12.38M12.77M13.91M15.25M16.61M18.52M19.17M21.15M20.29M19.50M19.44M18.55M18.84M14.65M14.91M13.91M12.13M10.89M10.18M
Goodwill (Quarter)
147.86M147.86M169.07M169.07M169.07M165.70M165.70M165.70M170.56M170.70M173.95M163.04M135.24M135.24M127.79M127.79M127.79M
Intangibles (Quarter)
124.11M106.50M157.23M157.54M142.67M139.72M137.18M134.69M158.66M122.45M7.24M165.39M158.37M117.75M135.31M99.37M94.35M67.29M66.51M65.69M
Goodwill & Intangibles (Quarter)
271.97M254.37M326.30M326.62M311.74M305.42M302.87M300.39M329.22M122.45M177.94M339.34M158.37M280.79M270.55M234.61M94.35M195.08M194.30M193.48M
Other Non-Current Assets (Quarter)
0.59M39.61M42.02M0.56M0.63M43.40M43.62M0.86M44.65M45.96M46.54M45.55M1.16M1.09M39.92M38.66M37.64M29.09M24.86M7.10M
Non-Current Assets (Quarter)
308.00M309.33M364.32M379.82M386.95M391.96M396.96M405.29M448.56M434.15M432.55M420.65M389.52M376.60M319.25M312.33M297.12M256.09M250.99M247.41M
Assets (Quarter)
354.91M363.08M415.54M434.64M463.24M472.27M482.69M484.30M545.14M551.23M529.53M508.44M475.24M472.18M403.40M412.45M399.81M355.30M345.63M322.40M
Liabilities
Current Liabilities
Accounts Payables (Quarter)
14.28M14.88M14.90M12.36M31.01M23.34M16.18M18.74M26.79M24.10M18.62M25.00M22.69M21.30M27.01M27.65M23.07M15.59M26.28M18.09M
Notes Payables (Quarter)
0.93M0.96M0.98M3.35M3.41M3.47M3.29M3.35M3.41M3.47M
Payables (Quarter)
15.21M15.84M15.89M12.36M31.01M23.34M16.18M18.74M26.79M24.10M21.96M28.40M26.16M24.59M30.36M31.06M26.53M15.59M26.28M18.09M
Accumulated Expenses (Quarter)
3.14M14.98M21.05M15.82M3.81M18.82M12.29M4.07M15.13M13.39M19.88M12.73M14.41M2.32M1.91M2.86M43.44M33.33M4.46M41.83M
Other Accumulated Expenses (Quarter)
1.93M2.26M3.25M5.17M2.46M3.96M9.27M3.55M4.47M21.84M24.17M4.40M20.23M9.80M18.24M13.48M16.42M10.43M13.92M13.89M
Short term Debt (Quarter)
2.12M0.15M3.68M3.72M2.96M3.04M2.20M2.51M4.26M1.27M1.56M5.15M1.96M5.40M5.40M0.56M0.57M0.59M5.25M
Current Leases (Quarter)
3.79M9.43M6.46M6.89M7.05M5.28M5.59M5.86M4.68M4.70M4.47M
Current Taxes (Quarter)
5.31M5.53M6.00M6.25M6.34M4.70M3.19M2.27M2.04M1.72M1.64M0.99M1.14M0.84M1.20M0.98M0.84M0.78M0.71M0.61M
Current Deferred Revenue (Quarter)
18.59M21.57M22.75M25.66M29.93M29.04M32.00M31.28M34.55M37.00M34.81M30.11M29.34M28.56M25.91M25.05M24.46M23.79M19.32M20.74M
Total Current Liabilities (Quarter)
51.81M56.77M65.89M61.98M85.93M80.85M72.78M77.16M100.44M101.52M102.23M92.39M91.83M94.14M107.89M122.90M112.89M93.23M115.97M99.02M
Non-Current Liabilities
Non-Current Debt (Quarter)
204.73M91.86M127.98M127.38M126.82M131.67M133.04M257.63M257.49M319.05M319.26M318.81M318.45M342.04M341.74M351.56M352.55M348.95M500.50M500.00M
Non-Current Deffered Revenue (Quarter)
82.14M89.23M95.69M98.70M105.96M108.19M109.47M110.81M112.82M115.23M117.31M115.87M111.23M108.80M105.94M102.32M100.05M79.26M69.57M68.14M
Preferred Stock Liabilities (Quarter)
200.00M276.89M327.82M200.00M257.10M308.07M227.29M181.74M130.30M114.66M122.77M122.90M116.81M116.81M116.81M116.81M116.81M
Minority Interest (Quarter)
291.40M443.96M-68.78M-46.80M-53.58M-53.28M-55.93M-45.99M-68.97M-79.53M-69.81M-71.72M-84.43M-94.24M-88.51M-88.19M-90.13M-102.87M-55.65M
Operating Leases (Quarter)
18.47M15.84M24.47M30.58M39.89M77.60M74.68M71.97M54.26M38.05M33.50M23.86M22.58M21.34M16.02M14.24M13.10M
Other Non-Current Liabilities (Quarter)
9.24M0.69M4.67M1.53M2.38M46.66M1.22M0.45M0.45M0.45M0.25M8.64M2.62M6.99M7.12M
Total Non-Current Liabilities (Quarter)
343.12M268.25M344.45M370.50M366.21M349.16M381.46M535.76M567.88M628.22M624.41M599.48M575.55M595.07M597.15M600.70M593.56M559.00M710.59M687.25M
Total Liabilities (Quarter)
352.36M268.94M349.12M372.02M368.58M395.81M382.68M535.76M567.88M628.22M624.41M599.93M575.99M595.51M597.40M609.35M596.17M559.00M717.59M694.38M
Shareholder's Equity
Total Debt (Quarter)
206.85M92.00M131.66M131.11M129.78M134.70M135.24M260.14M261.75M320.32M320.82M323.96M320.41M347.44M347.14M352.12M353.13M349.54M505.75M500.00M
Common Equity (Quarter)
2.55M-397.26M-210.96M-265.20M-105.35M-180.64M-211.88M-278.75M-204.47M-207.30M-209.53M-220.37M-230.46M-247.12M-310.81M-313.71M-313.17M-230.37M-371.95M-371.97M
Shareholder's Equity (Quarter)
2.55M-397.26M-210.96M-265.20M-105.35M-180.64M-211.88M-278.75M-204.47M-207.30M-209.53M-220.37M-230.46M-247.12M-310.81M-313.71M-313.17M-320.51M-269.08M-316.32M
Liabilities and Shareholders Equity (Quarter)
354.91M363.08M415.54M434.64M463.24M472.27M482.69M484.30M545.14M551.23M529.53M508.44M475.24M472.18M403.40M412.45M399.81M355.30M345.63M322.40M
Treasury Shares (Quarter)
1.94M2.36M2.55M2.12M0.07M0.07M0.00M0.07M0.07M0.07M0.07M0.07M0.07M0.07M0.07M2.16M0.07M0.71M
Retained Earnings (Quarter)
-120.24M-386.66M-643.83M-651.35M-634.52M-641.66M-641.90M-639.21M-620.83M-624.21M-634.18M-632.99M-642.10M-654.10M-701.84M-703.76M-702.79M-707.65M-740.52M-741.25M